[PBA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.23%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,330 40,353 39,857 37,638 37,092 31,868 0 -
PBT 11,279 6,644 14,763 12,080 13,274 18,217 0 -
Tax -2,720 -2,835 -1,925 -3,677 -4,411 -3,698 0 -
NP 8,559 3,809 12,838 8,403 8,863 14,519 0 -
-
NP to SH 8,559 3,809 12,838 8,403 8,863 14,519 0 -
-
Tax Rate 24.12% 42.67% 13.04% 30.44% 33.23% 20.30% - -
Total Cost 33,771 36,544 27,019 29,235 28,229 17,349 0 -
-
Net Worth 331,651 331,813 512,858 489,623 447,915 295,884 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,291 8,295 8,271 16,541 4,765 573 - -
Div Payout % 96.87% 217.78% 64.43% 196.85% 53.76% 3.95% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 331,651 331,813 512,858 489,623 447,915 295,884 0 -
NOSH 331,651 331,813 330,876 330,826 317,670 229,368 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.22% 9.44% 32.21% 22.33% 23.89% 45.56% 0.00% -
ROE 2.58% 1.15% 2.50% 1.72% 1.98% 4.91% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.76 12.16 12.05 11.38 11.68 13.89 0.00 -
EPS 2.58 1.15 3.88 2.54 2.79 6.33 0.00 -
DPS 2.50 2.50 2.50 5.00 1.50 0.25 0.00 -
NAPS 1.00 1.00 1.55 1.48 1.41 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 330,826
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.78 12.18 12.03 11.36 11.20 9.62 0.00 -
EPS 2.58 1.15 3.88 2.54 2.68 4.38 0.00 -
DPS 2.50 2.50 2.50 4.99 1.44 0.17 0.00 -
NAPS 1.0012 1.0016 1.5482 1.478 1.3521 0.8932 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.22 1.50 1.82 1.84 1.25 0.00 0.00 -
P/RPS 9.56 12.33 15.11 16.17 10.71 0.00 0.00 -
P/EPS 47.27 130.67 46.91 72.44 44.80 0.00 0.00 -
EY 2.12 0.77 2.13 1.38 2.23 0.00 0.00 -
DY 2.05 1.67 1.37 2.72 1.20 0.00 0.00 -
P/NAPS 1.22 1.50 1.17 1.24 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 16/02/06 22/02/05 24/02/04 26/02/03 12/04/02 - -
Price 1.22 1.47 1.67 1.73 1.17 0.00 0.00 -
P/RPS 9.56 12.09 13.86 15.21 10.02 0.00 0.00 -
P/EPS 47.27 128.06 43.04 68.11 41.94 0.00 0.00 -
EY 2.12 0.78 2.32 1.47 2.38 0.00 0.00 -
DY 2.05 1.70 1.50 2.89 1.28 0.00 0.00 -
P/NAPS 1.22 1.47 1.08 1.17 0.83 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment